[SURIA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -87.02%
YoY- -85.61%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 310,243 211,314 162,681 47,459 4,178 352 5,011 98.83%
PBT 71,472 67,732 61,181 5,326 22,949 10,127 5,085 55.31%
Tax 131,055 -20,955 -23,137 -2,066 -301 -1,750 -631 -
NP 202,527 46,777 38,044 3,260 22,648 8,377 4,454 88.86%
-
NP to SH 200,675 46,908 37,304 3,260 22,648 8,377 4,454 88.58%
-
Tax Rate -183.37% 30.94% 37.82% 38.79% 1.31% 17.28% 12.41% -
Total Cost 107,716 164,537 124,637 44,199 -18,470 -8,025 557 140.37%
-
Net Worth 628,965 876,789 395,465 358,538 342,663 320,864 329,061 11.39%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 48,163 33,964 11,358 - - - - -
Div Payout % 24.00% 72.41% 30.45% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 628,965 876,789 395,465 358,538 342,663 320,864 329,061 11.39%
NOSH 283,317 565,670 569,999 565,339 566,198 567,500 596,666 -11.66%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 65.28% 22.14% 23.39% 6.87% 542.08% 2,379.83% 88.88% -
ROE 31.91% 5.35% 9.43% 0.91% 6.61% 2.61% 1.35% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 109.50 37.36 28.54 8.39 0.74 0.06 0.84 125.09%
EPS 70.83 8.29 6.54 0.58 4.00 1.48 0.75 113.32%
DPS 17.00 6.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.55 0.6938 0.6342 0.6052 0.5654 0.5515 26.11%
Adjusted Per Share Value based on latest NOSH - 565,339
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 89.71 61.10 47.04 13.72 1.21 0.10 1.45 98.81%
EPS 58.02 13.56 10.79 0.94 6.55 2.42 1.29 88.52%
DPS 13.93 9.82 3.28 0.00 0.00 0.00 0.00 -
NAPS 1.8186 2.5352 1.1435 1.0367 0.9908 0.9278 0.9515 11.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.40 0.93 1.00 1.09 1.27 0.84 1.47 -
P/RPS 3.10 2.49 3.50 12.98 172.11 1,354.26 175.03 -48.92%
P/EPS 4.80 11.22 15.28 189.02 31.75 56.91 196.92 -46.13%
EY 20.83 8.92 6.54 0.53 3.15 1.76 0.51 85.52%
DY 5.00 6.45 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.60 1.44 1.72 2.10 1.49 2.67 -8.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 05/03/07 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 -
Price 2.56 1.34 1.06 1.06 1.39 0.84 1.36 -
P/RPS 2.34 3.59 3.71 12.63 188.37 1,354.26 161.94 -50.63%
P/EPS 3.61 16.16 16.20 183.82 34.75 56.91 182.19 -47.96%
EY 27.67 6.19 6.17 0.54 2.88 1.76 0.55 92.07%
DY 6.64 4.48 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.86 1.53 1.67 2.30 1.49 2.47 -11.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment